Semi Detached CT1 2 beds 2 baths

Leigh Close, Thanington Without, Canterbury CT1

South East, England · CT1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-7,885

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

38%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£15,752	£15,784	£15,829	£15,876	£15,930	£79,171
Profit Before Tax	£-2,096	£-1,923	£-1,622	£-1,313	£-931	£-7,885
Profit After Tax	£-2,096	£-1,923	£-1,622	£-1,313	£-931	£-7,885
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£1,404	£1,612	£9,089	£13,397	£16,280	£41,782
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change